« Back to all home prices

Mortgage Payment Schedule for a $550,000 Home

The mortgage payment schedule, also commonly referred to as an amortization table or schedule, is dependent on three factors - down payment, interest rate and term length. Modify them below if needed before viewing the payment schedule. The default values are based on a down payment of 20% and the current 30-year fixed mortgage rate average from Freddie Mac as of August 17, 2017. Check LendingTree to see current rates from multiple lenders.

Mortgage Parameters


Less than 20% ($110,000) may require pre-mortgage insurance


3.89% is current rate for 30-year fixed
3.16% is current rate for 15-year fixed

Mortgage Summary

Monthly PaymentNumber of PaymentsTotal InterestTotal Paid
$2,073 360 $306,215 $746,215

Mortgage Payment Schedule

PaymentInterestPrincipalBalance
Home Purchase  $550,000
Down Payment $110,000$440,000
Year 1 - 1 ($2,073)$1,426$646$439,354
2 ($2,073)$1,424$649$438,705
3 ($2,073)$1,422$651$438,054
4 ($2,073)$1,420$653$437,401
5 ($2,073)$1,418$655$436,747
6 ($2,073)$1,416$657$436,090
7 ($2,073)$1,414$659$435,430
8 ($2,073)$1,412$661$434,769
9 ($2,073)$1,409$663$434,106
10 ($2,073)$1,407$666$433,440
11 ($2,073)$1,405$668$432,772
12 ($2,073)$1,403$670$432,102
Year 2 - 13 ($2,073)$1,401$672$431,430
14 ($2,073)$1,399$674$430,756
15 ($2,073)$1,396$676$430,080
16 ($2,073)$1,394$679$429,401
17 ($2,073)$1,392$681$428,720
18 ($2,073)$1,390$683$428,037
19 ($2,073)$1,388$685$427,352
20 ($2,073)$1,385$687$426,664
21 ($2,073)$1,383$690$425,975
22 ($2,073)$1,381$692$425,283
23 ($2,073)$1,379$694$424,588
24 ($2,073)$1,376$696$423,892
Year 3 - 25 ($2,073)$1,374$699$423,193
26 ($2,073)$1,372$701$422,492
27 ($2,073)$1,370$703$421,789
28 ($2,073)$1,367$706$421,083
29 ($2,073)$1,365$708$420,376
30 ($2,073)$1,363$710$419,666
31 ($2,073)$1,360$712$418,953
32 ($2,073)$1,358$715$418,238
33 ($2,073)$1,356$717$417,521
34 ($2,073)$1,353$719$416,802
35 ($2,073)$1,351$722$416,080
36 ($2,073)$1,349$724$415,356
Year 4 - 37 ($2,073)$1,346$726$414,630
38 ($2,073)$1,344$729$413,901
39 ($2,073)$1,342$731$413,170
40 ($2,073)$1,339$733$412,437
41 ($2,073)$1,337$736$411,701
42 ($2,073)$1,335$738$410,963
43 ($2,073)$1,332$741$410,222
44 ($2,073)$1,330$743$409,479
45 ($2,073)$1,327$745$408,734
46 ($2,073)$1,325$748$407,986
47 ($2,073)$1,323$750$407,235
48 ($2,073)$1,320$753$406,483
Year 5 - 49 ($2,073)$1,318$755$405,728
50 ($2,073)$1,315$758$404,970
51 ($2,073)$1,313$760$404,210
52 ($2,073)$1,310$763$403,448
53 ($2,073)$1,308$765$402,683
54 ($2,073)$1,305$767$401,915
55 ($2,073)$1,303$770$401,145
56 ($2,073)$1,300$772$400,373
57 ($2,073)$1,298$775$399,598
58 ($2,073)$1,295$777$398,820
59 ($2,073)$1,293$780$398,040
60 ($2,073)$1,290$783$397,258
Year 6 - 61 ($2,073)$1,288$785$396,473
62 ($2,073)$1,285$788$395,685
63 ($2,073)$1,283$790$394,895
64 ($2,073)$1,280$793$394,102
65 ($2,073)$1,278$795$393,307
66 ($2,073)$1,275$798$392,509
67 ($2,073)$1,272$800$391,709
68 ($2,073)$1,270$803$390,906
69 ($2,073)$1,267$806$390,100
70 ($2,073)$1,265$808$389,292
71 ($2,073)$1,262$811$388,481
72 ($2,073)$1,259$813$387,667
Year 7 - 73 ($2,073)$1,257$816$386,851
74 ($2,073)$1,254$819$386,033
75 ($2,073)$1,251$821$385,211
76 ($2,073)$1,249$824$384,387
77 ($2,073)$1,246$827$383,560
78 ($2,073)$1,243$829$382,731
79 ($2,073)$1,241$832$381,899
80 ($2,073)$1,238$835$381,064
81 ($2,073)$1,235$838$380,226
82 ($2,073)$1,233$840$379,386
83 ($2,073)$1,230$843$378,543
84 ($2,073)$1,227$846$377,697
Year 8 - 85 ($2,073)$1,224$848$376,849
86 ($2,073)$1,222$851$375,998
87 ($2,073)$1,219$854$375,144
88 ($2,073)$1,216$857$374,287
89 ($2,073)$1,213$860$373,428
90 ($2,073)$1,211$862$372,565
91 ($2,073)$1,208$865$371,700
92 ($2,073)$1,205$868$370,832
93 ($2,073)$1,202$871$369,962
94 ($2,073)$1,199$874$369,088
95 ($2,073)$1,196$876$368,212
96 ($2,073)$1,194$879$367,332
Year 9 - 97 ($2,073)$1,191$882$366,450
98 ($2,073)$1,188$885$365,566
99 ($2,073)$1,185$888$364,678
100 ($2,073)$1,182$891$363,787
101 ($2,073)$1,179$894$362,894
102 ($2,073)$1,176$896$361,997
103 ($2,073)$1,173$899$361,098
104 ($2,073)$1,171$902$360,196
105 ($2,073)$1,168$905$359,290
106 ($2,073)$1,165$908$358,382
107 ($2,073)$1,162$911$357,471
108 ($2,073)$1,159$914$356,557
Year 10 - 109 ($2,073)$1,156$917$355,640
110 ($2,073)$1,153$920$354,720
111 ($2,073)$1,150$923$353,797
112 ($2,073)$1,147$926$352,871
113 ($2,073)$1,144$929$351,942
114 ($2,073)$1,141$932$351,010
115 ($2,073)$1,138$935$350,075
116 ($2,073)$1,135$938$349,137
117 ($2,073)$1,132$941$348,196
118 ($2,073)$1,129$944$347,252
119 ($2,073)$1,126$947$346,305
120 ($2,073)$1,123$950$345,355
Year 11 - 121 ($2,073)$1,120$953$344,402
122 ($2,073)$1,116$956$343,445
123 ($2,073)$1,113$959$342,486
124 ($2,073)$1,110$963$341,523
125 ($2,073)$1,107$966$340,558
126 ($2,073)$1,104$969$339,589
127 ($2,073)$1,101$972$338,617
128 ($2,073)$1,098$975$337,642
129 ($2,073)$1,095$978$336,663
130 ($2,073)$1,091$981$335,682
131 ($2,073)$1,088$985$334,697
132 ($2,073)$1,085$988$333,709
Year 12 - 133 ($2,073)$1,082$991$332,718
134 ($2,073)$1,079$994$331,724
135 ($2,073)$1,075$997$330,727
136 ($2,073)$1,072$1,001$329,726
137 ($2,073)$1,069$1,004$328,722
138 ($2,073)$1,066$1,007$327,715
139 ($2,073)$1,062$1,010$326,704
140 ($2,073)$1,059$1,014$325,690
141 ($2,073)$1,056$1,017$324,673
142 ($2,073)$1,052$1,020$323,653
143 ($2,073)$1,049$1,024$322,629
144 ($2,073)$1,046$1,027$321,602
Year 13 - 145 ($2,073)$1,043$1,030$320,572
146 ($2,073)$1,039$1,034$319,538
147 ($2,073)$1,036$1,037$318,502
148 ($2,073)$1,032$1,040$317,461
149 ($2,073)$1,029$1,044$316,417
150 ($2,073)$1,026$1,047$315,370
151 ($2,073)$1,022$1,050$314,320
152 ($2,073)$1,019$1,054$313,266
153 ($2,073)$1,016$1,057$312,209
154 ($2,073)$1,012$1,061$311,148
155 ($2,073)$1,009$1,064$310,084
156 ($2,073)$1,005$1,068$309,016
Year 14 - 157 ($2,073)$1,002$1,071$307,945
158 ($2,073)$998$1,075$306,870
159 ($2,073)$995$1,078$305,792
160 ($2,073)$991$1,082$304,711
161 ($2,073)$988$1,085$303,626
162 ($2,073)$984$1,089$302,537
163 ($2,073)$981$1,092$301,445
164 ($2,073)$977$1,096$300,349
165 ($2,073)$974$1,099$299,250
166 ($2,073)$970$1,103$298,148
167 ($2,073)$966$1,106$297,041
168 ($2,073)$963$1,110$295,931
Year 15 - 169 ($2,073)$959$1,114$294,818
170 ($2,073)$956$1,117$293,701
171 ($2,073)$952$1,121$292,580
172 ($2,073)$948$1,124$291,456
173 ($2,073)$945$1,128$290,328
174 ($2,073)$941$1,132$289,196
175 ($2,073)$937$1,135$288,061
176 ($2,073)$934$1,139$286,922
177 ($2,073)$930$1,143$285,779
178 ($2,073)$926$1,146$284,632
179 ($2,073)$923$1,150$283,482
180 ($2,073)$919$1,154$282,328
Year 16 - 181 ($2,073)$915$1,158$281,171
182 ($2,073)$911$1,161$280,009
183 ($2,073)$908$1,165$278,844
184 ($2,073)$904$1,169$277,675
185 ($2,073)$900$1,173$276,503
186 ($2,073)$896$1,176$275,326
187 ($2,073)$893$1,180$274,146
188 ($2,073)$889$1,184$272,962
189 ($2,073)$885$1,188$271,774
190 ($2,073)$881$1,192$270,582
191 ($2,073)$877$1,196$269,386
192 ($2,073)$873$1,200$268,187
Year 17 - 193 ($2,073)$869$1,203$266,983
194 ($2,073)$865$1,207$265,776
195 ($2,073)$862$1,211$264,565
196 ($2,073)$858$1,215$263,349
197 ($2,073)$854$1,219$262,130
198 ($2,073)$850$1,223$260,907
199 ($2,073)$846$1,227$259,680
200 ($2,073)$842$1,231$258,449
201 ($2,073)$838$1,235$257,214
202 ($2,073)$834$1,239$255,975
203 ($2,073)$830$1,243$254,732
204 ($2,073)$826$1,247$253,485
Year 18 - 205 ($2,073)$822$1,251$252,234
206 ($2,073)$818$1,255$250,979
207 ($2,073)$814$1,259$249,720
208 ($2,073)$810$1,263$248,456
209 ($2,073)$805$1,267$247,189
210 ($2,073)$801$1,272$245,917
211 ($2,073)$797$1,276$244,642
212 ($2,073)$793$1,280$243,362
213 ($2,073)$789$1,284$242,078
214 ($2,073)$785$1,288$240,790
215 ($2,073)$781$1,292$239,498
216 ($2,073)$776$1,296$238,201
Year 19 - 217 ($2,073)$772$1,301$236,901
218 ($2,073)$768$1,305$235,596
219 ($2,073)$764$1,309$234,287
220 ($2,073)$759$1,313$232,973
221 ($2,073)$755$1,318$231,656
222 ($2,073)$751$1,322$230,334
223 ($2,073)$747$1,326$229,008
224 ($2,073)$742$1,330$227,677
225 ($2,073)$738$1,335$226,342
226 ($2,073)$734$1,339$225,003
227 ($2,073)$729$1,343$223,660
228 ($2,073)$725$1,348$222,312
Year 20 - 229 ($2,073)$721$1,352$220,960
230 ($2,073)$716$1,357$219,603
231 ($2,073)$712$1,361$218,242
232 ($2,073)$707$1,365$216,877
233 ($2,073)$703$1,370$215,507
234 ($2,073)$699$1,374$214,133
235 ($2,073)$694$1,379$212,754
236 ($2,073)$690$1,383$211,371
237 ($2,073)$685$1,388$209,984
238 ($2,073)$681$1,392$208,592
239 ($2,073)$676$1,397$207,195
240 ($2,073)$672$1,401$205,794
Year 21 - 241 ($2,073)$667$1,406$204,388
242 ($2,073)$663$1,410$202,978
243 ($2,073)$658$1,415$201,563
244 ($2,073)$653$1,419$200,144
245 ($2,073)$649$1,424$198,720
246 ($2,073)$644$1,429$197,291
247 ($2,073)$640$1,433$195,858
248 ($2,073)$635$1,438$194,420
249 ($2,073)$630$1,443$192,977
250 ($2,073)$626$1,447$191,530
251 ($2,073)$621$1,452$190,078
252 ($2,073)$616$1,457$188,621
Year 22 - 253 ($2,073)$611$1,461$187,160
254 ($2,073)$607$1,466$185,694
255 ($2,073)$602$1,471$184,223
256 ($2,073)$597$1,476$182,747
257 ($2,073)$592$1,480$181,267
258 ($2,073)$588$1,485$179,782
259 ($2,073)$583$1,490$178,292
260 ($2,073)$578$1,495$176,797
261 ($2,073)$573$1,500$175,297
262 ($2,073)$568$1,505$173,793
263 ($2,073)$563$1,509$172,283
264 ($2,073)$558$1,514$170,769
Year 23 - 265 ($2,073)$554$1,519$169,249
266 ($2,073)$549$1,524$167,725
267 ($2,073)$544$1,529$166,196
268 ($2,073)$539$1,534$164,662
269 ($2,073)$534$1,539$163,123
270 ($2,073)$529$1,544$161,579
271 ($2,073)$524$1,549$160,030
272 ($2,073)$519$1,554$158,476
273 ($2,073)$514$1,559$156,917
274 ($2,073)$509$1,564$155,353
275 ($2,073)$504$1,569$153,784
276 ($2,073)$499$1,574$152,209
Year 24 - 277 ($2,073)$493$1,579$150,630
278 ($2,073)$488$1,585$149,045
279 ($2,073)$483$1,590$147,456
280 ($2,073)$478$1,595$145,861
281 ($2,073)$473$1,600$144,261
282 ($2,073)$468$1,605$142,656
283 ($2,073)$462$1,610$141,045
284 ($2,073)$457$1,616$139,430
285 ($2,073)$452$1,621$137,809
286 ($2,073)$447$1,626$136,183
287 ($2,073)$441$1,631$134,551
288 ($2,073)$436$1,637$132,915
Year 25 - 289 ($2,073)$431$1,642$131,273
290 ($2,073)$426$1,647$129,625
291 ($2,073)$420$1,653$127,973
292 ($2,073)$415$1,658$126,315
293 ($2,073)$409$1,663$124,652
294 ($2,073)$404$1,669$122,983
295 ($2,073)$399$1,674$121,309
296 ($2,073)$393$1,680$119,629
297 ($2,073)$388$1,685$117,944
298 ($2,073)$382$1,690$116,254
299 ($2,073)$377$1,696$114,558
300 ($2,073)$371$1,701$112,856
Year 26 - 301 ($2,073)$366$1,707$111,149
302 ($2,073)$360$1,713$109,437
303 ($2,073)$355$1,718$107,719
304 ($2,073)$349$1,724$105,995
305 ($2,073)$344$1,729$104,266
306 ($2,073)$338$1,735$102,531
307 ($2,073)$332$1,740$100,790
308 ($2,073)$327$1,746$99,044
309 ($2,073)$321$1,752$97,293
310 ($2,073)$315$1,757$95,535
311 ($2,073)$310$1,763$93,772
312 ($2,073)$304$1,769$92,003
Year 27 - 313 ($2,073)$298$1,775$90,229
314 ($2,073)$292$1,780$88,448
315 ($2,073)$287$1,786$86,662
316 ($2,073)$281$1,792$84,870
317 ($2,073)$275$1,798$83,073
318 ($2,073)$269$1,804$81,269
319 ($2,073)$263$1,809$79,460
320 ($2,073)$258$1,815$77,644
321 ($2,073)$252$1,821$75,823
322 ($2,073)$246$1,827$73,996
323 ($2,073)$240$1,833$72,163
324 ($2,073)$234$1,839$70,325
Year 28 - 325 ($2,073)$228$1,845$68,480
326 ($2,073)$222$1,851$66,629
327 ($2,073)$216$1,857$64,772
328 ($2,073)$210$1,863$62,909
329 ($2,073)$204$1,869$61,040
330 ($2,073)$198$1,875$59,165
331 ($2,073)$192$1,881$57,284
332 ($2,073)$186$1,887$55,397
333 ($2,073)$180$1,893$53,504
334 ($2,073)$173$1,899$51,605
335 ($2,073)$167$1,906$49,699
336 ($2,073)$161$1,912$47,787
Year 29 - 337 ($2,073)$155$1,918$45,869
338 ($2,073)$149$1,924$43,945
339 ($2,073)$142$1,930$42,015
340 ($2,073)$136$1,937$40,078
341 ($2,073)$130$1,943$38,135
342 ($2,073)$124$1,949$36,186
343 ($2,073)$117$1,956$34,231
344 ($2,073)$111$1,962$32,269
345 ($2,073)$105$1,968$30,301
346 ($2,073)$98$1,975$28,326
347 ($2,073)$92$1,981$26,345
348 ($2,073)$85$1,987$24,358
Year 30 - 349 ($2,073)$79$1,994$22,364
350 ($2,073)$72$2,000$20,363
351 ($2,073)$66$2,007$18,357
352 ($2,073)$60$2,013$16,343
353 ($2,073)$53$2,020$14,323
354 ($2,073)$46$2,026$12,297
355 ($2,073)$40$2,033$10,264
356 ($2,073)$33$2,040$8,225
357 ($2,073)$27$2,046$6,178
358 ($2,073)$20$2,053$4,126
359 ($2,073)$13$2,059$2,066
360 ($2,073)$7$2,066$0
TOTALS$306,215$440,000$746,215

Disclaimer

This information is provided "as-is" and should only be used for general informational purposes. All costs were rounded to the nearest dollar to make the page more legible. There may be additional costs associated with the mortgage, including taxes, fees, insurance, homeowner association membership, etc. that could affect the monthly payment amount. Although the cost calculations are believed to be reliable, its accuracy is not warranted in any way.